Financhill
Buy
55

HLMN Quote, Financials, Valuation and Earnings

Last price:
$7.76
Seasonality move :
1.17%
Day range:
$7.67 - $7.86
52-week range:
$6.64 - $12.08
Dividend yield:
0%
P/E ratio:
86.11x
P/S ratio:
1.03x
P/B ratio:
1.29x
Volume:
1.7M
Avg. volume:
2.1M
1-year change:
-18.16%
Market cap:
$1.5B
Revenue:
$1.5B
EPS (TTM):
$0.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.4B $1.5B $1.5B $1.5B
Revenue Growth (YoY) 12.68% 4.22% 4.23% -0.66% -0.26%
 
Cost of Revenues $781.8M $859.6M $846.6M $829M $764.7M
Gross Profit $586.5M $566.4M $639.8M $647.5M $707.9M
Gross Profit Margin 42.86% 39.72% 43.04% 43.86% 48.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $398.5M $437.9M $481M $452.1M $488.7M
Other Inc / (Exp) -$223K $8.6M -- -- -$3M
Operating Expenses $520.7M $556.1M $599.9M $586.6M $619.1M
Operating Income $65.8M $10.3M $39.9M $60.9M $88.8M
 
Net Interest Expenses $99.5M $69M $54.6M $68.3M $62.2M
EBT. Incl. Unusual Items -$33.9M -$50.1M -$14.7M -$7.4M $26.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9.4M -$11.8M $1.8M $2.2M $9.3M
Net Income to Company -$24.5M -$38.3M -$16.4M -$9.6M $17.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$24.5M -$38.3M -$16.4M -$9.6M $17.3M
 
Basic EPS (Cont. Ops) -$0.13 -$0.28 -$0.08 -$0.05 $0.09
Diluted EPS (Cont. Ops) -$0.13 -$0.28 -$0.08 -$0.05 $0.09
Weighted Average Basic Share $187.6M $134.7M $194.2M $194.7M $196.1M
Weighted Average Diluted Share $187.6M $134.7M $194.2M $194.7M $196.1M
 
EBITDA $192.5M $139.6M $159.9M $182.6M $215.8M
EBIT $65.5M $18.9M $39.9M $60.9M $85.8M
 
Revenue (Reported) $1.4B $1.4B $1.5B $1.5B $1.5B
Operating Income (Reported) $65.8M $10.3M $39.9M $60.9M $88.8M
Operating Income (Adjusted) $65.5M $18.9M $39.9M $60.9M $85.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $341.3M $363M $349.7M $350.3M $359.3M
Revenue Growth (YoY) -- 6.37% -3.67% 0.17% 2.58%
 
Cost of Revenues $201.3M $213.3M $204.5M $183.4M $190.7M
Gross Profit $140M $149.7M $145.2M $166.9M $168.6M
Gross Profit Margin 41.02% 41.25% 41.52% 47.64% 46.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $103.3M $114.5M $111.1M $118.6M $119.1M
Other Inc / (Exp) $768K -- -- -$3M -$906K
Operating Expenses $134.2M $140.9M $144.1M $150.6M $153.6M
Operating Income $5.8M $8.8M $1.1M $16.3M $15M
 
Net Interest Expenses $22.2M $11.6M $18.1M $15.3M $14.5M
EBT. Incl. Unusual Items -$15.6M -$2.8M -$17M -$2M -$351K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.7M -$892K -$7.9M -$483K -$34K
Net Income to Company -$9M -$1.9M -$9.1M -$1.5M -$317K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9M -$1.9M -$9.1M -$1.5M -$317K
 
Basic EPS (Cont. Ops) -$0.05 -$0.01 -$0.05 -$0.01 --
Diluted EPS (Cont. Ops) -$0.05 -$0.01 -$0.05 -$0.01 --
Weighted Average Basic Share $187.6M $194M $194.5M $195.4M $197.3M
Weighted Average Diluted Share $187.6M $194M $194.5M $195.4M $197.3M
 
EBITDA $37.8M $37.6M $33.4M $44.9M $48.9M
EBIT $6.5M $8.8M $1.1M $13.3M $14.1M
 
Revenue (Reported) $341.3M $363M $349.7M $350.3M $359.3M
Operating Income (Reported) $5.8M $8.8M $1.1M $16.3M $15M
Operating Income (Adjusted) $6.5M $8.8M $1.1M $13.3M $14.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $1.4B $1.5B $1.5B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $871.5M $837.8M $807.9M $772M
Gross Profit -- $576.2M $635.2M $669.2M $709.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $316.7M $449.1M $477.5M $459.6M $489.2M
Other Inc / (Exp) $2.3M $7.8M -- -$3M -$906K
Operating Expenses $405.4M $562.8M $603.1M $593.1M $622.1M
Operating Income $41.4M $13.4M $32.1M $76.1M $87.5M
 
Net Interest Expenses $68.3M $58.5M $61M $65.5M $61.4M
EBT. Incl. Unusual Items -$24.6M -$37.3M -$28.9M $7.6M $28.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11M -$6M -$5.2M $9.6M $9.7M
Net Income to Company -- -$31.2M -$23.7M -$1.9M $18.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$13.6M -$31.2M -$23.7M -$1.9M $18.4M
 
Basic EPS (Cont. Ops) -$0.07 -$0.19 -$0.12 -$0.01 $0.09
Diluted EPS (Cont. Ops) -$0.07 -$0.19 -$0.13 -$0.01 $0.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $137.4M $139.5M $155.6M $194.1M $219.9M
EBIT $43.7M $21.2M $32.1M $73.1M $86.6M
 
Revenue (Reported) -- $1.4B $1.5B $1.5B $1.5B
Operating Income (Reported) $41.4M $13.4M $32.1M $76.1M $87.5M
Operating Income (Adjusted) $43.7M $21.2M $32.1M $73.1M $86.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $341.3M $363M $349.7M $350.3M $359.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $201.3M $213.3M $204.5M $183.4M $190.7M
Gross Profit $140M $149.7M $145.2M $166.9M $168.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $103.3M $114.5M $111.1M $118.6M $119.1M
Other Inc / (Exp) $768K -- -- -$3M -$906K
Operating Expenses $134.2M $140.9M $144.1M $150.6M $153.6M
Operating Income $5.8M $8.8M $1.1M $16.3M $15M
 
Net Interest Expenses $22.2M $11.6M $18.1M $15.3M $14.5M
EBT. Incl. Unusual Items -$15.6M -$2.8M -$17M -$2M -$351K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.7M -$892K -$7.9M -$483K -$34K
Net Income to Company -$9M -$1.9M -$9.1M -$1.5M -$317K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9M -$1.9M -$9.1M -$1.5M -$317K
 
Basic EPS (Cont. Ops) -$0.05 -$0.01 -$0.05 -$0.01 --
Diluted EPS (Cont. Ops) -$0.05 -$0.01 -$0.05 -$0.01 --
Weighted Average Basic Share $187.6M $194M $194.5M $195.4M $197.3M
Weighted Average Diluted Share $187.6M $194M $194.5M $195.4M $197.3M
 
EBITDA $37.8M $37.6M $33.4M $44.9M $48.9M
EBIT $6.5M $8.8M $1.1M $13.3M $14.1M
 
Revenue (Reported) $341.3M $363M $349.7M $350.3M $359.3M
Operating Income (Reported) $5.8M $8.8M $1.1M $16.3M $15M
Operating Income (Adjusted) $6.5M $8.8M $1.1M $13.3M $14.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $21.5M $14.6M $31.1M $38.6M $44.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $121.2M $107.2M $87M $103.5M $109.8M
Inventory $391.7M $533.5M $489.3M $382.7M $403.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $19.3M $13M $24.2M $23.2M $15.2M
Total Current Assets $553.7M $668.3M $631.6M $548M $573.2M
 
Property Plant And Equipment $259.5M $256.6M $257.2M $288M $305.9M
Long-Term Investments -- -- -- -- --
Goodwill $816.2M $825.4M $823.8M $825M $828.6M
Other Intangibles $826M $794.7M $734.5M $655.3M $605.9M
Other Long-Term Assets $11.2M $16.6M $23.6M $14.8M $17M
Total Assets $2.5B $2.6B $2.5B $2.3B $2.3B
 
Accounts Payable $201.5M $186.1M $131.8M $140.3M $139.1M
Accrued Expenses $80.8M $61.8M $55.5M $52M $74.5M
Current Portion Of Long-Term Debt $11.5M $11.4M $10.6M $10M $13M
Current Portion Of Capital Lease Obligations $12.2M $13.1M $12.3M $14.4M $16.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $311.9M $277.3M $215.4M $223.1M $253.7M
 
Long-Term Debt $1.5B $906.5M $884.6M $731.7M $691.7M
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $1.4B $1.3B $1.2B $1.1B
 
Common Stock $9K $20K $20K $20K $20K
Other Common Equity Adj -$29.4M -$27.2M -$21M -$27.8M -$41.7M
Common Equity $364.6M $1.2B $1.2B $1.2B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $364.6M $1.2B $1.2B $1.2B $1.2B
 
Total Liabilities and Equity $2.5B $2.6B $2.5B $2.3B $2.3B
Cash and Short Terms $21.5M $14.6M $31.1M $38.6M $44.5M
Total Debt $1.5B $917.9M $895.2M $741.7M $704.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $19.4M $34.8M $30.7M $36.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $130.5M $121.1M $127.3M $134.2M
Inventory -- $565.7M $450.9M $404.1M $396.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $17.4M $30.1M $25.1M $16.9M
Total Current Assets -- $733M $636.9M $587.2M $584.3M
 
Property Plant And Equipment -- $252.9M $287.7M $292.4M $310.7M
Long-Term Investments -- -- -- -- --
Goodwill -- $826.1M $824.1M $828.3M $828.7M
Other Intangibles -- $782.3M $719.3M $643.4M $590.6M
Other Long-Term Assets -- $24.3M $18.8M $15.2M $16.6M
Total Assets -- $2.6B $2.5B $2.4B $2.3B
 
Accounts Payable -- $196.9M $143.2M $156.8M $150.6M
Accrued Expenses -- $68.4M $48.8M $48M $47.3M
Current Portion Of Long-Term Debt -- $11.8M $10.9M $10.1M $13.7M
Current Portion Of Capital Lease Obligations -- $12.8M $13.4M $15.3M $17.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $295M $221.6M $236.2M $237.4M
 
Long-Term Debt -- $932.6M $878.2M $751.3M $713.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $1.5B $1.3B $1.2B $1.1B
 
Common Stock -- $20K $20K $20K $20K
Other Common Equity Adj -- -$15M -$25.2M -$28.2M -$43M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $1.2B $1.1B $1.2B $1.2B
 
Total Liabilities and Equity -- $2.6B $2.5B $2.4B $2.3B
Cash and Short Terms -- $19.4M $34.8M $30.7M $36.3M
Total Debt -- $944.4M $889.1M $761.4M $727.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$24.5M -$38.3M -$16.4M -$9.6M $17.3M
Depreciation & Amoritzation $126.9M $120.7M $120M $121.6M $130M
Stock-Based Compensation $5.1M $15.3M $13.5M $12M $13.5M
Change in Accounts Receivable -$32.4M $15.1M $19.9M -$15.9M -$4.5M
Change in Inventories -$67.1M -$137.8M $38.8M $103.7M $8.7M
Cash From Operations $92.1M -$110.3M $119M $238M $183.3M
 
Capital Expenditures $45.3M $51.6M $69.6M $65.8M $85.2M
Cash Acquisitions -$800K -$38.9M -$2.5M -$1.7M -$57.9M
Cash From Investing -$46.1M -$90.5M -$72.8M -$67.9M -$143.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $99M $1.2B $244M $178M $177M
Long-Term Debt Repaid -$151.4M -$1.8B -$277.1M -$340.9M -$225.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $434.2M $1.8M -$1.2M -$860K
Cash From Financing -$45.1M $193.3M -$28.7M -$162M -$39.3M
 
Beginning Cash (CF) $20M $21.5M $14.6M $31.1M $38.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $902K -$7.4M $17.5M $8.2M $671K
Ending Cash (CF) $21.5M $14.6M $31.1M $38.6M $44.5M
 
Levered Free Cash Flow $46.8M -$161.8M $49.4M $172.3M $98.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$9M -$1.9M -$9.1M -$1.5M -$317K
Depreciation & Amoritzation $31.3M $28.8M $32.3M $31.6M $34.8M
Stock-Based Compensation $1.7M $6M $2.6M $2.8M $3.3M
Change in Accounts Receivable -$15.2M -$22.3M -$34M -$25.1M -$24.6M
Change in Inventories -$55.4M -$29.5M $38.9M -$2.3M $7.3M
Cash From Operations -$45.4M -$3.5M $31.5M $11.7M -$655K
 
Capital Expenditures $9.1M $12.5M $18.1M $17.8M $20.7M
Cash Acquisitions -- -$2.5M -$300K -$24M --
Cash From Investing -$9.1M -$15M -$18.5M -$41.8M -$20.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $62M $70M $39M $45M $62M
Long-Term Debt Repaid -$16.9M -$45.4M -$46.6M -$30M -$47.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$505K -$1.1M -$485K -$515K
Cash From Financing $46.8M $24.4M -$8.8M $20.4M $14.4M
 
Beginning Cash (CF) $21.5M $14.6M $31.1M $38.6M $44.5M
Foreign Exchange Rate Adjustment $94K -$1.1M -$555K $1.8M -$1.2M
Additions / Reductions -$7.7M $5.9M $4.2M -$9.7M -$7M
Ending Cash (CF) $13.9M $19.4M $34.8M $30.7M $36.3M
 
Levered Free Cash Flow -$54.5M -$16.1M $13.4M -$6.1M -$21.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$31.2M -$23.7M -$1.9M $18.4M
Depreciation & Amoritzation -- $118.3M $123.5M $121M $133.3M
Stock-Based Compensation $1.7M $19.5M $10.1M $12.2M $13.9M
Change in Accounts Receivable -- $8M $8.2M -$7M -$4.1M
Change in Inventories -- -$112M $107.2M $62.4M $18.4M
Cash From Operations -- -$68.4M $154.1M $218.2M $171M
 
Capital Expenditures $9.1M $55M $75.2M $65.4M $88.1M
Cash Acquisitions -- -$41.4M -$300K -$25.4M -$33.9M
Cash From Investing -- -$96.4M -$76.3M -$91.1M -$122.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.2B $213M $184M $194M
Long-Term Debt Repaid -- -$1.8B -$278.3M -$324.3M -$242.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $433.7M $1.1M -$571K -$890K
Cash From Financing -- $171M -$61.9M -$132.8M -$45.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $6.2M $15.8M -$5.7M $3.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$123.4M $78.9M $152.8M $82.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$9M -$1.9M -$9.1M -$1.5M -$317K
Depreciation & Amoritzation $31.3M $28.8M $32.3M $31.6M $34.8M
Stock-Based Compensation $1.7M $6M $2.6M $2.8M $3.3M
Change in Accounts Receivable -$15.2M -$22.3M -$34M -$25.1M -$24.6M
Change in Inventories -$55.4M -$29.5M $38.9M -$2.3M $7.3M
Cash From Operations -$45.4M -$3.5M $31.5M $11.7M -$655K
 
Capital Expenditures $9.1M $12.5M $18.1M $17.8M $20.7M
Cash Acquisitions -- -$2.5M -$300K -$24M --
Cash From Investing -$9.1M -$15M -$18.5M -$41.8M -$20.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $62M $70M $39M $45M $62M
Long-Term Debt Repaid -$16.9M -$45.4M -$46.6M -$30M -$47.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$505K -$1.1M -$485K -$515K
Cash From Financing $46.8M $24.4M -$8.8M $20.4M $14.4M
 
Beginning Cash (CF) $21.5M $14.6M $31.1M $38.6M $44.5M
Foreign Exchange Rate Adjustment $94K -$1.1M -$555K $1.8M -$1.2M
Additions / Reductions -$7.7M $5.9M $4.2M -$9.7M -$7M
Ending Cash (CF) $13.9M $19.4M $34.8M $30.7M $36.3M
 
Levered Free Cash Flow -$54.5M -$16.1M $13.4M -$6.1M -$21.3M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Are We Heading Toward a Recession?
Are We Heading Toward a Recession?

Fears of a recession in 2025 grew at the end…

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock